Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.8%
2.14%
2.47%
2.8%
3.47%
4.31%
4.54%
Sector average
-
7.14%
-2.79%
68.2%
32.25%
9.01%
4.02%
ROA
0.64%
0.49%
0.57%
0.65%
0.79%
0.95%
0.98%
Sector average
-
2.19%
1.91%
1.56%
0.96%
-2.2%
8.64%
Gross Margin
Amounts in IDR (billions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as ā-ā. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT MNC Asia Holding Tbk? It covers the balance sheet, income statement and Equlion model projections.
39.74%
38.73%
38.73%
38.73%
38.73%
38.73%
38.73%
Sector average
-
35.16%
35.16%
35.16%
35.16%
35.16%
26.79%
Net Margin
3.3%
2.66%
3.06%
3.38%
4.01%
4.62%
4.76%
Sector average
-
-17.26%
-15.11%
-15.36%
-15.47%
-16.27%
-48.21%
Total Assets
IDRĀ 73,732.54B
IDRĀ 71,502.23B
IDRĀ 72,290.75B
IDRĀ 75,312.04B
IDRĀ 79,567.54B
IDRĀ 86,669.04B
IDRĀ 91,554.66B
Sector average
-
IDRĀ 22,255.77B
IDRĀ 23,425.48B
IDRĀ 24,896.58B
IDRĀ 26,610.84B
IDRĀ 28,694.11B
IDRĀ 31,582.82B
Net Income
IDRĀ 478.54B
IDRĀ 355.48B
IDRĀ 412.04B
IDRĀ 479.96B
IDRĀ 613.74B
IDRĀ 791.94B
IDRĀ 871.64B
Sector average
-
IDRĀ 713.76B
IDRĀ 728.93B
IDRĀ 809.92B
IDRĀ 936.46B
IDRĀ 1,069.16B
IDRĀ 889.05B
Valuation
-
IDRĀ 3,258.17B
IDRĀ 3,401.46B
IDRĀ 3,553.82B
IDRĀ 3,699.99B
IDRĀ 3,830.98B
IDRĀ 3,977.87B
Sector average
-
IDRĀ 43,700.17B
IDRĀ 43,374.05B
IDRĀ 45,111.56B
IDRĀ 46,907.33B
IDRĀ 49,162.61B
IDRĀ 33,912.54B
Stock Price
-
IDRĀ 39
IDRĀ 40.72
IDRĀ 42.54
IDRĀ 44.29
IDRĀ 45.86
IDRĀ 47.61
Sector average
-
IDRĀ 1,743.52
IDRĀ 1,819.2
IDRĀ 1,888.26
IDRĀ 1,953.11
IDRĀ 2,037.59
IDRĀ 1,470.8
PT MNC Asia Holding Tbk (BHIT.JK) Financial Forecast | Equlion
